Valuation Danone

Stocks

Market Closed - Euronext Paris 16:55:00 27/08/2026 BST			5-day change	1st Jan Change
64.70 ^EUR	-1.55%		-2.24%	-15.73%

08-27	Lurpak-maker Arla reports steady first half as protein boom offsets falling milk price	RE
08-20	Ingredion Names Diego Reynoso Chief Financial Officer	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,530	30,830	37,646	41,915	49,156	41,621	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-15.33%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	50,403	49,530	49,100
Change	-	-11.06%	16.93%	5.53%	14%	-12.47%	-1.73%	-0.87%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	17.2x	15.7x	14.7x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.34x	2.21x	2.1x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.65x	2.17x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.48x	1.41x	1.36x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.79x	1.68x	1.6x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.1x	9.38x	8.86x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	13.1x	12.1x	11.4x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20.4x	17.4x	16.5x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.9%	5.74%	6.07%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.353	2.497	2.664
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.64%	3.86%	4.12%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.763	4.12	4.4
Distribution rate	66%	135%	162%	68.7%	79.8%	62.5%	60.6%	60.5%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,194	29,482	30,611
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,991	5,279	5,545
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,838	4,093	4,321
Net income ¹	1,924	959	881	2,021	1,825	2,358	2,594	2,769
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,782	7,909	7,479
Reference price ²	54.59	49.23	58.68	65.12	76.78	64.70	64.70	64.70
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	643,298	-	-
Announcement Date	23/02/22	22/02/23	22/02/24	26/02/25	20/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DANONE	17.47x	1.81x	10.23x	3.58%	49.26B
NESTLÉ S.A.	20.75x	2.86x	14.24x	3.93%	255B
MONDELEZ INTERNATIONAL, INC.	20.06x	2.52x	14.99x	3.27%	80.42B
ARCHER-DANIELS-MIDLAND COMPANY	14.83x	0.53x	9.71x	2.6%	38.6B
THE HERSHEY COMPANY	22.44x	3.39x	13.71x	3.12%	37.24B
AJINOMOTO CO., INC.	37.36x	3.22x	18.62x	0.97%	32.44B
KRAFT HEINZ	-105.54x	1.88x	9.37x	6.46%	29.4B
NESTLÉ INDIA LIMITED	67.22x	10.32x	42.79x	1.13%	29.34B
BUNGE GLOBAL SA	11.54x	0.38x	8.6x	2.54%	21.76B
Average	11.79x	2.99x	15.81x	3.07%	63.72B
Weighted average by Cap.	16.57x	2.86x	14.91x	3.43%